DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.46
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.47% | CAGR (5y): 10.68%
%
Regression: 7.98% | CAGR (5y): 8.35%
%
Regression: 1.98% | CAGR (5y): 15.28%
Capped at 13.67x (Historical 5y: 0.59x)
%